Valuation Exxon Mobil Corporation

Equities

Real-time Estimate Cboe BZX Other stock markets 20:25:42 15/04/2026 BST			5-day change	1st Jan Change
149.58 ^USD	+0.23%		-4.28%	+24.26%

08:21pm	Permian-focused EagleRock plans rare US oil and gas IPO, sources say	RE
05:19pm	Italy's Edison replaces most missing LNG from QatarEnergy with US cargoes	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	259,052	454,248	399,598	472,780	507,494	620,325	-	-
Change	-	75.35%	-12.03%	18.31%	7.34%	22.23%	-	-
Enterprise Value (EV) ¹	299,954	465,801	409,632	491,461	540,350	650,235	645,672	650,946
Change	-	55.29%	-12.06%	19.98%	9.95%	20.34%	-0.7%	0.82%
P/E ratio	11.4x	8.32x	11.2x	13.7x	18x	15.4x	15.2x	14.4x
PBR	1.54x	2.86x	1.94x	1.78x	2x	2.31x	2.21x	2.14x
PEG	-	0x	-0.3x	-1.2x	-1.2x	0.3x	11.16x	2.64x
Capitalization / Revenue	0.91x	1.1x	1.16x	1.35x	1.53x	1.65x	1.74x	1.71x
EV / Revenue	1.05x	1.13x	1.19x	1.41x	1.63x	1.73x	1.81x	1.8x
EV / EBITDA	5.69x	4.46x	5.31x	6.69x	7.78x	7.56x	7.56x	7.52x
EV / EBIT	9.33x	5.79x	7.24x	9.82x	12.4x	11.6x	12.6x	12x
EV / FCF	8.33x	7.98x	12.2x	16x	22.9x	15.8x	15.8x	16.2x
FCF Yield	12%	12.5%	8.17%	6.25%	4.37%	6.34%	6.31%	6.19%
Dividend per Share ²	3.49	3.55	3.68	3.84	4	4.142	4.293	4.412
Rate of return	5.7%	3.22%	3.68%	3.57%	3.32%	2.78%	2.88%	2.96%
EPS ²	5.39	13.26	8.89	7.84	6.7	9.687	9.819	10.35
Distribution rate	64.7%	26.8%	41.4%	49%	59.7%	42.8%	43.7%	42.6%
Net sales ¹	285,640	413,680	344,582	349,585	332,238	374,999	356,579	362,429
EBITDA ¹	52,761	104,451	77,183	73,504	69,418	86,040	85,452	86,573
EBIT ¹	32,154	80,411	56,542	50,062	43,425	55,875	51,135	54,193
Net income ¹	23,040	55,740	36,010	33,680	28,844	40,380	39,793	41,906
Net Debt ¹	40,902	11,553	10,034	18,681	32,856	29,910	25,347	30,621
Reference price ²	61.19	110.30	99.98	107.57	120.34	149.24	149.24	149.24
Nbr of stocks (in thousands)	4,233,567	4,118,293	3,996,774	4,395,095	4,217,166	4,156,559	-	-
Announcement Date	01/02/22	31/01/23	02/02/24	31/01/25	30/01/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
EXXON MOBIL CORPORATION	15.55x	1.73x	7.56x	2.78%	620B
RELIANCE INDUSTRIES LTD	21.33x	1.99x	10.89x	0.46%	191B
BP PLC	9.89x	0.66x	3.41x	4.46%	118B
SUNCOR ENERGY INC.	11.31x	1.98x	5.57x	2.77%	75.53B
VALERO ENERGY CORPORATION	9.87x	0.6x	7.2x	2.05%	70.43B
MARATHON PETROLEUM CORPORATION	8.87x	0.68x	6.15x	1.8%	65.95B
PHILLIPS 66	10.73x	0.52x	7.57x	3.16%	63.66B
IMPERIAL OIL LIMITED	16.35x	1.5x	10.19x	1.91%	61.47B
OIL AND NATURAL GAS CORPORATION LIMITED	8.64x	0.75x	4.36x	4.33%	38.86B
REPSOL S.A.	7.29x	0.42x	3.3x	5.16%	27.51B
Average	11.98x	1.08x	6.62x	2.89%	133.28B
Weighted average by Cap.	14.44x	1.45x	7.41x	2.58%